Projections for Planning Purposes Only
Not to be Used without Updating after February 20, 1998
B-1241 (C11)
Soybeans, Gulf Coast
Texas Coastal Bend (District 11)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SOYBEANS
Quantity
=========
30.000
Unit
====
bu.
$ / Unit
===========
6.6400
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
TREFLAN
FERTILIZER
FERTILIZER APPL.
SEED
INOCULANT
FUSILADE
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
$ / Unit
===========
Total
===========
1.400
0.020
1.000
50.000
5.000
0.500
1.500
1.000
1.000
1.000
qt.
TON
acre
lb.
oz.
PT
PT
appl
PT
acre
Acre
Acre
Hour
7.000
216.000
2.750
.320
.486
6.920
6.250
2.500
4.250
3.000
9.80
4.32
2.75
16.00
2.43
3.46
9.37
2.50
4.25
3.00
9.59
2.88
13.46
===========
83.82
________
________
________
________
________
________
________
________
________
________
________
________
________
2.340
5.751
Dol.
0.105
3.87
________
1.000
30.000
acre
bu.
20.000
.060
20.00
1.80
===========
21.80
===========
109.49
________
________
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
________
________
3.64 per bu. of SOYBEANS
GROSS INCOME minus VARIABLE COST
Unit
====
Acre
Acre
Total FIXED Cost
NET PROJECTED RETURNS
________
36.888
Total HARVEST
Total of ALL Cost
________
Unit
====
Interest
- OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Break-Even Price, Total Cost $
Your
Estimate
========
________
Quantity
===========
Total PREHARVEST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total
===========
199.20
===========
199.20
89.71
________
Total
===========
44.69
39.40
===========
84.09
________
________
193.58
________
5.62
________
________
6.45 per bu. of SOYBEANS
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after February 20, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
08/13/98 HARVEST
A
SOYBEANS
30.0000
.0000
Date
========
08/14/97
08/14/97
09/19/97
10/14/97
01/12/98
01/14/98
02/14/98
03/14/98
03/31/98
03/31/98
03/31/98
03/31/98
03/31/98
04/19/98
05/13/98
05/19/98
05/19/98
07/14/98
07/14/98
08/11/98
08/11/98
08/13/98
08/13/98
08/13/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
HARVEST
G
HARVEST
G
K
Input
Name
=========================
SHRED STALKS
DISKING - TANDEM 6 ROW
FIELD CULTIVATOR 6 ROW
BEDDING
6 ROW
HERBICIDE APPL.
TREFLAN
HERB
PICKUP TRUCK
3/4 TON
BEDDING
6 ROW
FERTILIZER
10-34-0
FERTILIZER APPL.
SEED
SOYBEANS
PLANTING
6 ROW
INOCULANT
SOYBEAN
CULTIVATE
6 ROW
CULTIVATE
6 ROW
FUSILADE
HERBICIDE APPL.
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
CUSTOM HARVEST
SOYBEANS
CUSTOM HAUL
SOYBEANS
CROPLAND
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
1.0000
1.4000
21.0000
1.0000
.0200
1.0000
50.0000
1.0000
5.0000
1.0000
1.0000
.5000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
30.0000
1.0000
B-1241 (C11)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
C
V
33.00
.00
.00
C
V
33.00
C
V
33.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
V
33.00
C
V
33.00
F
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.